[EDARAN] QoQ Cumulative Quarter Result on 31-Dec-2020 [#2]

Stock
[EDARAN] EDARAN BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 110.58%
YoY- 1086.24%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 9,166 50,168 35,499 24,056 13,052 45,378 32,467 -56.93%
PBT 275 5,291 4,137 2,147 1,028 -2,467 -4,877 -
Tax -136 -2,779 -850 -13 -13 -913 -454 -55.19%
NP 139 2,512 3,287 2,134 1,015 -3,380 -5,331 -
-
NP to SH 140 2,530 3,305 2,150 1,021 -3,411 -5,388 -
-
Tax Rate 49.45% 52.52% 20.55% 0.61% 1.26% - - -
Total Cost 9,027 47,656 32,212 21,922 12,037 48,758 37,798 -61.47%
-
Net Worth 23,712 23,578 24,331 24,192 23,104 22,119 20,208 11.23%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - 1,013 1,013 - - - -
Div Payout % - - 30.66% 47.13% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 23,712 23,578 24,331 24,192 23,104 22,119 20,208 11.23%
NOSH 60,000 60,000 60,000 60,000 60,000 60,000 60,000 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 1.52% 5.01% 9.26% 8.87% 7.78% -7.45% -16.42% -
ROE 0.59% 10.73% 13.58% 8.89% 4.42% -15.42% -26.66% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 15.83 86.64 61.31 41.54 22.54 78.37 56.07 -56.93%
EPS 0.24 4.37 5.71 3.71 1.76 -5.89 -9.30 -
DPS 0.00 0.00 1.75 1.75 0.00 0.00 0.00 -
NAPS 0.4095 0.4072 0.4202 0.4178 0.399 0.382 0.349 11.23%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 15.28 83.61 59.17 40.09 21.75 75.63 54.11 -56.92%
EPS 0.23 4.22 5.51 3.58 1.70 -5.69 -8.98 -
DPS 0.00 0.00 1.69 1.69 0.00 0.00 0.00 -
NAPS 0.3952 0.393 0.4055 0.4032 0.3851 0.3687 0.3368 11.23%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.775 0.805 0.455 0.44 0.30 0.32 0.215 -
P/RPS 4.90 0.93 0.74 1.06 1.33 0.41 0.38 449.03%
P/EPS 320.55 18.42 7.97 11.85 17.01 -5.43 -2.31 -
EY 0.31 5.43 12.54 8.44 5.88 -18.41 -43.28 -
DY 0.00 0.00 3.85 3.98 0.00 0.00 0.00 -
P/NAPS 1.89 1.98 1.08 1.05 0.75 0.84 0.62 110.09%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 28/09/21 27/05/21 24/02/21 24/11/20 26/08/20 24/06/20 -
Price 0.735 0.87 0.545 0.545 0.34 0.35 0.335 -
P/RPS 4.64 1.00 0.89 1.31 1.51 0.45 0.60 290.57%
P/EPS 304.00 19.91 9.55 14.68 19.28 -5.94 -3.60 -
EY 0.33 5.02 10.47 6.81 5.19 -16.83 -27.78 -
DY 0.00 0.00 3.21 3.21 0.00 0.00 0.00 -
P/NAPS 1.79 2.14 1.30 1.30 0.85 0.92 0.96 51.43%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment